Flat SO16 2 beds 1 bath

Wilroy Gardens, Southampton SO16

South East, England · SO16

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£15,007

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

71%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£12,301	£12,389	£12,488	£12,591	£12,700	£62,468
Profit Before Tax	£3,215	£3,360	£3,654	£3,956	£4,342	£18,527
Profit After Tax	£2,604	£2,722	£2,960	£3,204	£3,517	£15,007
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£4,604	£4,742	£9,080	£11,610	£13,352	£43,388
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change